[3A] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -22.45%
YoY- -2.36%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 409,912 412,728 430,272 298,372 306,552 295,308 285,756 6.19%
PBT 27,820 57,840 37,136 23,728 23,100 17,472 19,748 5.87%
Tax -2,868 -16,548 -10,368 -9,668 -8,700 -6,548 -3,988 -5.34%
NP 24,952 41,292 26,768 14,060 14,400 10,924 15,760 7.95%
-
NP to SH 24,952 41,292 26,768 14,060 14,400 10,924 14,732 9.17%
-
Tax Rate 10.31% 28.61% 27.92% 40.75% 37.66% 37.48% 20.19% -
Total Cost 384,960 371,436 403,504 284,312 292,152 284,384 269,996 6.08%
-
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.09% 10.00% 6.22% 4.71% 4.70% 3.70% 5.52% -
ROE 7.91% 14.25% 10.55% 5.95% 6.44% 5.01% 7.23% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.32 104.86 109.30 75.55 77.49 74.61 72.93 2.24%
EPS 5.08 10.48 6.80 3.56 3.64 2.76 3.76 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.52 3.55%
Adjusted Per Share Value based on latest NOSH - 394,943
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.32 83.89 87.45 60.64 62.31 60.02 58.08 6.19%
EPS 5.08 8.39 5.44 2.86 2.93 2.22 2.99 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 7.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.06 1.48 1.03 0.90 0.89 1.05 1.15 -
P/RPS 1.27 1.41 0.94 1.19 1.15 1.41 1.58 -3.57%
P/EPS 20.90 14.11 15.15 25.28 24.45 38.04 30.59 -6.14%
EY 4.78 7.09 6.60 3.96 4.09 2.63 3.27 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.01 1.60 1.50 1.58 1.91 2.21 -4.75%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.05 1.71 1.06 0.965 0.915 1.02 1.16 -
P/RPS 1.26 1.63 0.97 1.28 1.18 1.37 1.59 -3.80%
P/EPS 20.70 16.30 15.59 27.11 25.14 36.96 30.85 -6.43%
EY 4.83 6.14 6.42 3.69 3.98 2.71 3.24 6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.32 1.64 1.61 1.62 1.85 2.23 -4.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment